|
E B
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing (Housing) District No. 1952
<br /> Walbon
<br /> TIF#1952 Less Less $215,000
<br /> Tax Annual Projected Admin. Auditor Annual GO TIF Annual Maximum
<br /> Collection Period Tax Expenses Deduction Net Ref Bonds Surplus Cumulative Pooling
<br /> Year Ending Increment 10.00% 025% Revenue Series 1994A (Deficit) Balance 10000%
<br /> (1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
<br /> 1997 02/01/98 (25,425)
<br /> 1998 02/01/99 42,496 4,239 106 38,151 33.975 4,176 (21,249) 42,390
<br /> 1999 02/01/00 37,396 3,730 93 33,573 37,835 (4,262) (25,511) 37,303
<br /> 2000 02/01/01 37,396 3,730 93 33,573 36,435 (2,862) (28,373) 37,303
<br /> 2001 02/01/02 37,396 3,730 93 33,573 0 33,573 5,200 37,303
<br /> 2002 02/01/03 37,396 3,730 93 33,573 0 33,573 38,773 37,303
<br /> 2003 02/01/04 37,396 3,730 93 33,573 0 33,573 72,346 37,303
<br /> 2004 02/01/05 37,396 3,730 93 33,573 0 33,573 105,919 37,303
<br /> 2005 02/01/06 37,396 3,730 93 33,573 0 33,573 139,492 37,303
<br />_ 2006 02/01/07 37,396 3,730 93 33,573 0 33,573 173,065 37,303
<br /> 2007 02/01/08 37,396 3,730 93 33,573 0 33,573 206,638 37,303
<br /> 2008 02/01/09 37,396 3,730 93 33,573 0 33,573 240,211 37,303
<br /> 2009 02/01/10 37,396 3,730 93 33,573 0 33,573 273,784 37,303
<br /> 2010 02/01/11 37,396 3,730 93 33,573 0 33,573 307,357 37,303
<br /> 2011 02/01/12 37,396 3,730 93 33,573 0 33,573 340,930 37,303
<br /> 2012 02/01/13 0 0 0 0 0 0 340,930 0
<br /> 528,649 52,733 1,315 474,601 108,245 366,356 527,334
<br /> (1) Collection year of tax increment. City# 1952
<br /> (2) Annual period ending date. County# 1952
<br /> (3) Projected tax increment revenues from TIF District#1952(as per Hennepin County). School District 282
<br /> (4) Maximum Administrative Expenses(as per TIF Plan). Type Red.
<br /> (5) Auditor deduction(as per MN Statute). Name/Description Walborn
<br /> (6) Total annual net revenue (3)-(4)-(5). Certified 8/19/85
<br /> (7) $215,000 G.O.Tax Increment Refunding Bonds,Series 1994A. 1st Collection 1987
<br /> (8) Annual cash flow(6)-(7). Last Collection 2011
<br /> (9) 12/31/97 ending balance including interest earnings-2/1/98 debt service payments(as per City) Base Inflation% NA
<br /> (10) Maximum Pooling allowed including Administrative Expenses(as per MN Statute). TC Rate% 134.600% ` 1
<br /> TC Rate(Pay.Year) 1998 I W
<br /> Prepared by: Springsted Incorporated (11/23/98)
<br />
|